Unlock all features! Tap here to upgrade
4144 S WILLOW SPRINGS Trail, Gold Canyon, AZ 85118
3 beds • 3 baths • 3002 sqft
$1,042,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.09% first-year return on $219k initial cash invested.
-21.09%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,398
Rent
-$3,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $7,244 expenses = $3,846 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$208k
Closing costs
1%
$10,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,398
Total Expenses
$7,244
Mortgage P&I
158%
$5,372
Property Taxes
13%
$428
Home Insurance
13%
$455
HOA
3%
$105
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0